SILO.CN
Silo Wellness Inc
Price:  
0.01 
CAD
Volume:  
204,394.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SILO.CN WACC - Weighted Average Cost of Capital

The WACC of Silo Wellness Inc (SILO.CN) is 3.6%.

The Cost of Equity of Silo Wellness Inc (SILO.CN) is 3.60%.
The Cost of Debt of Silo Wellness Inc (SILO.CN) is 5.00%.

Range Selected
Cost of equity 3.40% - 3.80% 3.60%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.5% - 3.7% 3.6%
WACC

SILO.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.64 -0.64
Additional risk adjustments 3.5% 4.0%
Cost of equity 3.40% 3.80%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.52 0.52
Cost of debt 5.00% 5.00%
After-tax WACC 3.5% 3.7%
Selected WACC 3.6%